CashFlowRE
Sign in Sign up
1106 W President Ave
B+ Composite 78.55
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$40,000

1106 W President Ave · Greenwood, MS 38930
3 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 1 Days on market
Built 1961 8,712 sqft lot Est $70k · 43% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

This 3-bedroom, 1-bath ranch-style home offers a great opportunity for investors or buyers looking to put their personal touch on a property. With a classic layout and solid structure, this home is full of potential but will require some TLC to bring it to its full charm. Inside, you'll find an open-concept kitchen and dining area that provides a functional space for everyday living and entertaining. The layout offers a good foundation for updates and customization to suit your style. Outside, the property features a fenced backyard—ideal for pets, children, or added privacy—along with a storage shed for tools and equipment. The home also includes a covered carport and sits bene

Key facts

  • 8,712 sq ft lot
  • 3 parking spots
  • Built 1961

Property features AI

Finance

  • Other: Building area listed as 1,080 (source: public records)
  • Financial info: No investor or income/expense details provided
  • HOA & community: No HOA details provided

Exterior

  • Parking: Carport (1 car); Driveway; Concrete parking; 3 total parking spaces
  • Security: No security features provided
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Sewer available; Water available
  • Home design: Single family residence (house); One story; Fixer condition
  • Construction: Built with asbestos and brick materials; Slab foundation; Year built from public records
  • Exterior features: Shingle roof; Back yard fencing; City lot; Fenced yard; Few trees; Level lot

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: One-level layout
  • Flooring: Combination flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Water heater; Outside fireplace; Wood frame windows
  • Laundry & utility: No laundry details provided

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $176 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($700 rent vs $40k).
  • Cap rate 11.6% vs local median 4.7% in Greenwood — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 71/100 on livability (#31 in MS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: schools D, amenities F, commute F.
  • Market conditions: 101 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 9 units permitted in Leflore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $277 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Leflore County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: property tax is 4.5% of price.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $40,000

Questions for the listing agent

  1. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.75%
Cap rate
11.58%
Cash-on-cash
18.89%
DSCR
1.84
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$70,200
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
402 W Jefferson Ave 0.50mi 2/1.0 (-1) 960 (-11%) 2mo $65,000 $68 52
410 Cherokee Rd 0.49mi 3/1.0 1,164 (+8%) 17mo $87,500 $75 50
604 W West President Ave 0.43mi 2/1.0 (-1) 1,141 (+6%) 23mo $74,000 $65 46
507 W Jefferson Ave 0.40mi 2/1.0 (-1) 1,225 (+13%) 10mo $55,000 $45 46
303 W Adams Ave 0.55mi 2/1.0 (-1) 1,000 (-7%) 13mo $60,000 $60 46
308 W Harding Ave 0.61mi 2/1.0 (-1) 1,177 (+9%) 11mo $62,000 $53 43
611 W President Ave 0.42mi 2/1.0 (-1) 985 (-9%) 24mo $105,000 $107 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.9%
Equity multiple
1.43×
Total profit
$4,820
Equity at exit
$5,964
10-year hold
IRR
20.0%
Equity multiple
2.69×
Total profit
$18,951
Equity at exit
$3,458

Cash invested: $11,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Mississippi
90 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; very landlord-favorable; no rent control.

ZIP-level market 38930

Home prices YoY
-18.6%
Active inventory
101
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$700 medium interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$150 /mo · $1,803/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$147
Net cashflow
$176

Break-even live

Break-even rent $477
Max offer price $40,000
Occupancy floor 70%

Sensitivity live

Price -10% $304 -5% $188 +0% $176 +5% $165 +10% $154
Rent -10% $121 -5% $149 +0% $176 +5% $204 +10% $232
Rate -1.0pp $196 -0.5pp $186 base $176 +0.5pp $166 +1.0pp $155

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$10,000
Closing costs
$1,200
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
207 Martin St Greenwood, MS 2.0 1.0 950 $700 $0.74 45d 1 0.69mi

Listing history 5 events

  1. 2026-05-08
    historical
  2. 2026-05-07
    listed $40,000 Active
  3. 2026-05-06
    status Pending
  4. 2026-05-06
    listed $40,000 Active
  5. 1967-12-12
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MS · Resets to sale price

Current annual tax
$1,803 · $150/mo
Projected year-2 tax
$1,803 · $150/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥110°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$8,400
− Mortgage interest
−$2,241
− Property taxes
−$1,803
− Insurance
−$200
− Repairs & maintenance
−$672
− Management
−$672
− Depreciation
−$1,164
Taxable income
$1,649
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$396
After-tax cash flow
$1,720/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

No district data.

Livability — Greenwood

Score
71/100
State rank
#31
US rank
#6625

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment F Housing A Health & safety A+ User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenwood, MS
Population (ZIP)
23,326

Population outlook (Leflore County) Hauer SSP2

Today (2025)
27,008 people
By 2030
25,362 · -6.1%
By 2040
22,049 · -18.4%
By 2050
19,188 · -29.0%
By 2075
13,543 · -49.9%
By 2100
8,913 · -67.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (70%)
Race & ethnicity
Black 70% White 25% Hispanic / Latino 3% Two or more races 1%
Common ancestry
Slovak 1% Serbian 1%
Foreign-born
2% · Canada, Jamaica
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Leflore

2024 margin
Solid D (+38.5) · D 68.7% · R 30.3%
2008→2024 swing
+1.7pp toward D · 2008: 36.8pp · 2024: 38.5pp
All cycles
2024: D+38.5 2020: D+41.5 2016: D+41.0 2012: D+45.8 2008: D+36.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -34.32%
Current HPI
150.2668
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+0.0% since first listed
5 events — show timeline
  • 2026-05-08 Listing Removed MLSU
  • 2026-05-07 Listed $40,000 MLSU
  • 2026-05-06 Pending MLSU
  • 2026-05-06 Listed $40,000 MLSU
  • 1967-12-12 Sold (Public Records) Public Records

Property tax history

+2.9%/yr

Latest (2025): $1,803 · +22.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…